XML 34 R23.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 5 - Acquisitions (Tables)
6 Months Ended
Jun. 30, 2022
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
  

Useful
Lives
(years)

  

Amounts

 

Valuation Methodology

Cash

     $81,473  

Accounts receivable

      611,471  

Other current assets

      6,338  

Intangible assets with estimated useful lives:

      

Customer relationships

  8   1,090,000 

Replacement cost and relief from royalty

Non-compete agreements

  3   120,000 

Multi-period excess earnings

Intangible assets with indefinite lives:

         

Trade names

      280,000  

Goodwill

      785,000  

Total assets acquired

      2,974,282  

Current liabilities

      (458,925) 

Net assets acquired

     $2,515,357  
  

Useful
Lives
(years)

  

Amounts

 

Valuation Methodology

Cash

     $20,235  

Fixed assets

      8,902  

Intangible assets with estimated useful lives:

      

Technology

  5   2,900,000 

Replacement cost and relief from royalty

Customer relationships

  6   3,860,000 

Multi-period excess earnings

Goodwill

      4,560,099  

Total assets acquired

      11,349,236  

Current liabilities

      (344,136) 

Net assets acquired

     $11,005,100  
Business Acquisition, Pro Forma Information [Table Text Block]
  Three months ended June 30,  Six months ended June 30, 
                 
  

2022

  

2021

  

2022

  

2021

 

Revenues

 $4,317,382  $4,800,099  $7,312,894  $9,377,504 

Net loss

 $(1,525,442) $(748,862) $(3,603,749) $(1,326,256)
Gray Matters [Member]  
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Net cash consideration

 $7,240,100 

Buyer common stock

  1,500,000 

Fair value of deferred consideration

  1,335,000 

Fair value of contingent consideration

  930,000 

Total

 $11,005,100